Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.57% first-year return on $53,487 initial cash invested.
1.57%
Cash On Cash
6.9%
Cap Rate
1.14
DSCR
$2,277
Rent
$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,487
Downpayment
20%
$50,940
Closing costs
1%
$2,547
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,277
Total Expenses
$2,207
Mortgage P&I
56%
$1,281
Property Taxes
11%
$245
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0